BNBCalc.com Investment Analysis Report of 1210 Sky High Way, Gatlinburg, TN 37738, USA

2 bed • 2 bath • 8 guests • $699,999

BNB

Calc

Return Metrics

-4.48% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation Assumption:

3%

Revenue Appreciation Assumption:

0%

Cash on Cash Return

-4.48%

Cap Rate

5.67%

Return on Investment

12.15%

Annual Revenue

$61,346

AirDNA projects $207/night at 68% occupancy ($51,411).

Revenue Percentile

Operating Expenses

Monthly Expenses

$1,805

Annual Expenses

$21,655

Utilities

$440

Internet + TV

$100

Water/Sewer

$70

Garbage

$50

Electric

$115

Gas

$55

Other

$50

Maintenance

$1,211

Property Insurance

$150

HOA

$0

Landscaping

$150

Ongoing Repairs

$150

Supplies

$150

Software

$50

Pest Control

$50

Permits

$0

Other

$0

Cleaning Cost

$511

Management & Platform Fees

$153

Platform Fee (i.e. Airbnb)

$153

Property Manager Fee

$0

Tax Calculator (USA)

Tax Calculator (US Only)

Example Income

$150,000

Example Income Tax Rate

30%

Taxes paid on $150,000

$45,000

If you buy this investment property, your est deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Est. Depreciation Value

$326,554

Profit on this property

$39,691

Your total deduction

$327,016

So, your new taxable income is your previous income minus your total deduction ($150,000 - $327,016)

-$177,016

Your old tax bill

$45,000

Your new tax bill

-$53,105

Estimated tax savings

$98,105

1210 Sky High Way Gatlinburg, Tennessee, 37738

2 bed • 2 bath • 8 guests • $699,999

Looking for the Perfect STR?

Tyler can help you find the right investment.

Tyler Coon

Tyler Coon

Realtor, STR Specialist

Edit my contact card

Annual Revenue

$61,346

Profit (Cash Flow)

-$7,517

Cap Rate

5.7%

Annual Revenue

$61,346

AirDNA projects $207/night at 68% occupancy ($51,412)

Occupancy Rate

Avg Daily Rate

Return Metrics

-4.48% cash on cash return is a poor return over the next 1 year.

Investment Value Over Time

Property Appreciation

3%

Revenue Appreciation

0%

Cash on Cash Return

-4.48%

Cap Rate

5.67%

Tax Calculator (USA)

On purchasing a large business asset, you can subtract the depreciation value from your taxable income in order to pay less income tax. Use this calculator to find out how much you can save. Read tax guide.

Your current annual Income

Your income tax rate

%

Taxes paid on $150,000

$45,000

If you buy this investment property, your estimated deduction will be...

Deductible mortgage interest

$33,223

Deductible property tax

$6,930

Your total deduction

$104,584

Your adjusted annual income

$150,000 - $104,584 = $45,416

Taxes on $45,416 (30%)

$13,625

Your old tax bill

$45,000

Your new tax bill

$13,625

Estimated tax savings

$31,375

Maximize the depreciation value on your tax returns. Get $50 off cost segregation reports with code BNBCALC at DIYCostSeg.com

Get tax strategy advice from an experienced real estate CPA and save thousands. We reccomend LearnLikeACPA.com